The Discounted Cash Flow (DCF) valuation of Hysan Development Co Ltd (14.HK) is 19.47 HKD. With the latest stock price at 15.08 HKD, the upside of Hysan Development Co Ltd based on DCF is 29.1%.
Based on the latest price of 15.08 HKD and our DCF valuation, Hysan Development Co Ltd (14.HK) is a buy. buying 14.HK stocks now will result in a potential gain of 29.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.6% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 11.79 - 31.81 | 19.47 |
| Upside | -21.8% - 110.9% | 29.1% |